Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Aluminium & Aluminium Products

Rating :
61/99

BSE: 532234 | NSE: NATIONALUM

72.75
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 72.00
  • 73.30
  • 71.75
  • 70.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12882262
  •  9368.25
  •  132.70
  •  66.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,361.50
  • 4.23
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,676.10
  • 8.93%
  • 1.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.28%
  • 1.58%
  • 16.94%
  • FII
  • DII
  • Others
  • 16.71%
  • 10.11%
  • 3.38%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.44
  • 8.32
  • 18.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.43
  • 26.49
  • 56.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.41
  • 17.07
  • 177.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.97
  • 10.00
  • 11.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.00
  • 1.12
  • 1.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.48
  • 5.13
  • 4.71

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
3,783.32
2,474.55
52.89%
4,340.82
2,821.48
53.85%
3,773.26
2,378.79
58.62%
3,592.18
2,374.89
51.26%
Expenses
2,914.65
1,893.77
53.91%
2,722.23
1,877.47
44.99%
2,582.74
1,944.92
32.79%
2,464.91
2,099.02
17.43%
EBITDA
868.67
580.78
49.57%
1,618.59
944.01
71.46%
1,190.52
433.87
174.40%
1,127.27
275.87
308.62%
EBIDTM
22.96%
23.47%
37.29%
33.46%
31.55%
18.24%
31.38%
11.62%
Other Income
62.90
31.74
98.17%
151.28
52.99
185.49%
71.99
36.16
99.09%
42.41
24.16
75.54%
Interest
3.87
1.77
118.64%
17.62
1.71
930.41%
1.91
1.74
9.77%
1.82
1.84
-1.09%
Depreciation
149.65
149.14
0.34%
384.19
157.07
144.60%
151.47
169.66
-10.72%
151.79
143.19
6.01%
PBT
778.05
461.61
68.55%
1,368.06
838.22
63.21%
1,109.13
298.63
271.41%
1,016.07
155.00
555.53%
Tax
199.41
113.88
75.11%
342.38
-97.42
-
278.27
58.82
373.09%
268.37
47.55
464.40%
PAT
578.64
347.73
66.40%
1,025.68
935.64
9.62%
830.86
239.81
246.47%
747.70
107.45
595.86%
PATM
15.29%
14.05%
23.63%
33.16%
22.02%
10.08%
20.81%
4.52%
EPS
3.04
1.89
60.85%
5.58
5.09
9.63%
4.52
1.28
253.12%
4.07
0.57
614.04%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
15,489.58
14,180.81
8,955.79
8,471.84
11,499.32
9,509.45
7,543.04
6,816.96
7,382.81
Net Sales Growth
54.13%
58.34%
5.71%
-26.33%
20.93%
26.07%
10.65%
-7.66%
 
Cost Of Goods Sold
2,347.78
1,854.30
1,309.67
1,337.25
1,914.60
1,512.74
1,085.20
1,095.42
1,034.49
Gross Profit
13,141.80
12,326.51
7,646.12
7,134.59
9,584.72
7,996.71
6,457.84
5,721.54
6,348.32
GP Margin
84.84%
86.92%
85.38%
84.22%
83.35%
84.09%
85.61%
83.93%
85.99%
Total Expenditure
10,684.53
9,666.04
7,437.50
7,983.96
8,612.46
8,114.99
6,463.39
5,857.50
5,510.40
Power & Fuel Cost
-
3,048.00
2,256.87
2,596.34
2,549.98
2,373.93
2,057.38
1,752.42
1,704.87
% Of Sales
-
21.49%
25.20%
30.65%
22.18%
24.96%
27.28%
25.71%
23.09%
Employee Cost
-
2,355.80
1,930.24
1,994.07
2,072.28
2,261.20
1,537.44
1,398.33
1,377.91
% Of Sales
-
16.61%
21.55%
23.54%
18.02%
23.78%
20.38%
20.51%
18.66%
Manufacturing Exp.
-
1,243.72
848.27
829.47
850.24
772.84
679.45
683.80
751.85
% Of Sales
-
8.77%
9.47%
9.79%
7.39%
8.13%
9.01%
10.03%
10.18%
General & Admin Exp.
-
651.43
687.58
706.10
660.20
644.80
417.14
337.98
324.47
% Of Sales
-
4.59%
7.68%
8.33%
5.74%
6.78%
5.53%
4.96%
4.39%
Selling & Distn. Exp.
-
324.80
307.38
267.03
289.47
294.58
293.96
279.64
221.57
% Of Sales
-
2.29%
3.43%
3.15%
2.52%
3.10%
3.90%
4.10%
3.00%
Miscellaneous Exp.
-
187.99
97.49
253.70
275.69
254.90
392.82
309.91
95.24
% Of Sales
-
1.33%
1.09%
2.99%
2.40%
2.68%
5.21%
4.55%
1.29%
EBITDA
4,805.05
4,514.77
1,518.29
487.88
2,886.86
1,394.46
1,079.65
959.46
1,872.41
EBITDA Margin
31.02%
31.84%
16.95%
5.76%
25.10%
14.66%
14.31%
14.07%
25.36%
Other Income
328.58
299.81
411.13
273.93
331.54
302.64
408.27
605.13
673.07
Interest
25.22
23.12
7.08
5.74
2.38
1.95
2.69
3.27
166.75
Depreciation
837.10
836.59
605.82
529.83
476.10
480.40
480.36
426.12
413.66
PBT
4,271.31
3,954.87
1,316.52
226.24
2,739.92
1,214.75
1,004.87
1,135.20
1,965.07
Tax
1,088.43
1,002.90
16.99
88.01
1,007.52
696.42
296.19
401.54
791.59
Tax Rate
25.48%
25.36%
1.29%
38.90%
36.77%
34.16%
30.70%
33.78%
37.45%
PAT
3,182.88
2,951.97
1,299.53
138.23
1,732.40
1,342.41
668.53
787.11
1,321.90
PAT before Minority Interest
3,182.88
2,951.97
1,299.53
138.23
1,732.40
1,342.41
668.53
787.11
1,321.90
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
20.55%
20.82%
14.51%
1.63%
15.07%
14.12%
8.86%
11.55%
17.91%
PAT Growth
95.19%
127.16%
840.12%
-92.02%
29.05%
100.80%
-15.07%
-40.46%
 
EPS
17.33
16.07
7.08
0.75
9.43
7.31
3.64
4.29
7.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
12,552.39
10,679.01
9,986.50
10,484.94
10,503.95
10,205.15
13,194.92
12,797.42
Share Capital
918.32
918.32
932.81
932.81
966.46
966.46
1,288.62
1,288.62
Total Reserves
11,634.07
9,760.69
9,053.69
9,552.13
9,537.49
9,238.69
11,906.30
11,508.80
Non-Current Liabilities
1,624.01
1,980.08
1,841.53
1,757.33
1,668.06
1,643.93
1,533.49
1,413.33
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
260.98
633.34
628.80
530.93
436.09
328.11
301.12
242.76
Current Liabilities
3,303.09
2,174.35
2,720.02
2,905.12
2,440.93
2,651.93
1,981.95
1,967.05
Trade Payables
1,457.10
939.54
772.93
1,285.77
961.74
844.46
639.56
440.18
Other Current Liabilities
1,494.42
904.69
1,756.34
1,387.05
1,058.32
1,639.31
1,255.24
1,340.65
Short Term Borrowings
20.67
46.11
12.31
66.79
44.99
51.09
0.00
0.00
Short Term Provisions
330.90
284.01
178.44
165.51
375.88
117.07
87.15
186.22
Total Liabilities
17,479.49
14,833.44
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
16,177.80
Net Block
7,343.21
7,660.46
7,484.77
7,285.78
7,139.46
7,144.43
6,595.68
6,645.42
Gross Block
11,048.62
10,550.51
9,816.01
9,115.42
8,502.17
8,048.87
7,021.02
15,284.70
Accumulated Depreciation
3,467.79
2,890.05
2,331.24
1,829.64
1,362.71
904.44
425.34
8,639.28
Non Current Assets
10,790.54
10,402.56
9,990.25
9,546.69
9,103.46
8,845.22
9,366.71
8,464.76
Capital Work in Progress
2,234.82
1,575.45
1,426.70
882.71
915.22
566.00
687.70
550.01
Non Current Investment
311.00
311.56
275.68
176.21
116.75
38.91
944.53
0.03
Long Term Loans & Adv.
886.01
838.46
784.81
804.98
770.20
1,063.76
1,097.45
1,221.85
Other Non Current Assets
15.50
16.63
18.29
397.01
161.83
32.12
41.35
47.45
Current Assets
6,688.95
4,430.88
4,557.80
5,600.70
5,509.48
5,655.79
7,343.65
7,713.04
Current Investments
64.01
248.38
55.01
80.81
592.96
1,221.13
66.00
950.00
Inventories
1,646.17
1,476.32
1,696.90
1,210.01
1,194.08
1,155.93
1,055.01
1,165.56
Sundry Debtors
75.25
147.39
140.09
240.52
258.13
184.25
235.21
120.82
Cash & Bank
3,706.07
1,749.78
1,980.53
3,496.35
2,768.95
2,287.23
5,103.15
4,628.79
Other Current Assets
1,197.45
176.36
176.34
163.66
695.36
807.25
884.28
847.87
Short Term Loans & Adv.
987.13
632.65
508.93
409.35
553.71
656.88
640.05
291.66
Net Current Assets
3,385.86
2,256.53
1,837.78
2,695.58
3,068.55
3,003.86
5,361.70
5,745.99
Total Assets
17,479.49
14,833.44
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
16,177.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
3,958.35
2,199.40
-348.56
2,408.85
1,590.33
1,435.94
880.81
PBT
3,954.87
1,316.52
224.24
2,741.21
2,038.61
963.91
1,188.70
Adjustment
692.93
557.22
319.31
295.01
280.65
197.32
-50.18
Changes in Working Capital
66.06
423.18
-791.65
393.52
-246.44
493.14
102.07
Cash after chg. in Working capital
4,713.86
2,296.92
-248.10
3,429.74
2,072.82
1,654.37
1,240.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-755.51
-97.52
-100.46
-1,020.89
-482.49
-218.43
-359.78
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2,619.23
-1,403.70
872.72
-531.85
-490.16
1,550.34
313.96
Net Fixed Assets
-1,157.48
-883.25
-1,244.58
-580.74
-802.52
-906.15
Net Investments
184.37
-229.37
-75.67
453.98
550.11
-250.32
Others
-1,646.12
-291.08
2,192.97
-405.09
-237.75
2,706.81
Cash from Financing Activity
-1,139.84
-600.65
-677.29
-1,730.75
-1,099.65
-3,615.87
-544.03
Net Cash Inflow / Outflow
199.28
195.05
-153.13
146.25
0.52
-629.59
650.74
Opening Cash & Equivalents
213.52
18.47
171.60
25.35
24.83
654.42
3.68
Closing Cash & Equivalent
412.80
213.52
18.47
171.60
25.35
24.83
654.42

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
68.34
58.14
53.53
56.20
54.34
52.80
51.20
49.66
ROA
18.27%
8.85%
0.93%
11.64%
9.22%
4.28%
4.79%
8.17%
ROE
25.41%
12.58%
1.35%
16.51%
12.96%
5.71%
6.06%
10.33%
ROCE
34.15%
12.77%
2.26%
25.99%
19.62%
8.25%
9.17%
17.82%
Fixed Asset Turnover
1.31
0.88
0.90
1.31
1.16
1.07
0.65
0.52
Receivable days
2.87
5.86
8.20
7.91
8.39
9.51
8.94
5.59
Inventory Days
40.18
64.66
62.62
38.15
44.59
50.12
55.75
53.91
Payable days
235.88
238.63
47.66
50.05
43.33
43.61
35.00
29.18
Cash Conversion Cycle
-192.83
-168.11
23.16
-3.98
9.65
16.02
29.69
30.32
Total Debt/Equity
0.00
0.00
0.00
0.01
0.00
0.01
0.00
0.00
Interest Cover
172.06
186.95
40.41
1152.23
1046.55
359.63
364.50
13.67

News Update:


  • National Aluminium Company reports 61% rise in Q1 consolidated net profit
    9th Aug 2022, 14:38 PM

    Total consolidated income of the company increased by 53.46% at Rs 3,846.22 crore for Q1FY23

    Read More
  • National Aluminium - Quarterly Results
    8th Aug 2022, 18:52 PM

    Read More
  • Government awards 5-STAR rating for NALCO’s bauxite mines for sustainable mining
    14th Jul 2022, 14:52 PM

    NALCO received the award for its efforts and initiatives undertaken in the implementation of the Sustainable Development Framework

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.